[MBG] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 64.41%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 51,438 47,816 51,424 50,501 50,198 49,816 55,869 -5.37%
PBT 7,794 7,068 9,079 10,254 6,754 6,640 7,556 2.09%
Tax -968 -152 -1,472 -1,372 -1,258 -844 -1,460 -24.02%
NP 6,826 6,916 7,607 8,882 5,496 5,796 6,096 7.85%
-
NP to SH 6,608 6,696 7,520 8,838 5,376 5,648 6,009 6.55%
-
Tax Rate 12.42% 2.15% 16.21% 13.38% 18.63% 12.71% 19.32% -
Total Cost 44,612 40,900 43,817 41,618 44,702 44,020 49,773 -7.05%
-
Net Worth 101,614 99,831 98,504 97,306 97,303 95,553 94,270 5.14%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 3,648 4,865 - - 3,649 -
Div Payout % - - 48.51% 55.05% - - 60.73% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 101,614 99,831 98,504 97,306 97,303 95,553 94,270 5.14%
NOSH 60,847 60,872 60,805 60,816 60,814 60,862 60,819 0.03%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.27% 14.46% 14.79% 17.59% 10.95% 11.63% 10.91% -
ROE 6.50% 6.71% 7.63% 9.08% 5.53% 5.91% 6.37% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 84.54 78.55 84.57 83.04 82.54 81.85 91.86 -5.39%
EPS 10.86 11.00 12.37 14.53 8.84 9.28 9.88 6.52%
DPS 0.00 0.00 6.00 8.00 0.00 0.00 6.00 -
NAPS 1.67 1.64 1.62 1.60 1.60 1.57 1.55 5.11%
Adjusted Per Share Value based on latest NOSH - 60,817
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 84.60 78.64 84.58 83.06 82.56 81.93 91.89 -5.37%
EPS 10.87 11.01 12.37 14.54 8.84 9.29 9.88 6.59%
DPS 0.00 0.00 6.00 8.00 0.00 0.00 6.00 -
NAPS 1.6713 1.642 1.6201 1.6004 1.6004 1.5716 1.5505 5.14%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.20 1.08 1.07 1.00 1.08 1.20 1.22 -
P/RPS 1.42 1.37 1.27 1.20 1.31 1.47 1.33 4.47%
P/EPS 11.05 9.82 8.65 6.88 12.22 12.93 12.35 -7.16%
EY 9.05 10.19 11.56 14.53 8.19 7.73 8.10 7.69%
DY 0.00 0.00 5.61 8.00 0.00 0.00 4.92 -
P/NAPS 0.72 0.66 0.66 0.63 0.68 0.76 0.79 -6.01%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 -
Price 1.20 1.18 1.10 1.15 1.30 1.24 1.20 -
P/RPS 1.42 1.50 1.30 1.38 1.57 1.51 1.31 5.53%
P/EPS 11.05 10.73 8.89 7.91 14.71 13.36 12.15 -6.14%
EY 9.05 9.32 11.24 12.64 6.80 7.48 8.23 6.55%
DY 0.00 0.00 5.45 6.96 0.00 0.00 5.00 -
P/NAPS 0.72 0.72 0.68 0.72 0.81 0.79 0.77 -4.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment